Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $102K |
| Sponsorship | $3K |
| Merchandising | $290K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $761K |
| Staff Wages | $4K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $750K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2028 |
$4.3M |
$1.5M |
$2.8M |
$61.0M |
| Nov 2028 |
$4.7M |
$1.6M |
$3.0M |
$58.2M |
| Oct 2028 |
$2.8M |
$1.4M |
$1.4M |
$55.2M |
| Sep 2028 |
$3.9M |
$1.3M |
$2.5M |
$53.8M |
| Aug 2028 |
$6.6M |
$1.3M |
$5.3M |
$51.3M |
| Jul 2028 |
$4.1M |
$1.2M |
$2.9M |
$46.0M |
| Jun 2028 |
$3.6M |
$1.2M |
$2.4M |
$43.1M |
| May 2028 |
$4.1M |
$1.8M |
$2.4M |
$40.8M |
| Apr 2028 |
$3.9M |
$1.6M |
$2.4M |
$38.4M |
| Mar 2028 |
$4.0M |
$1.4M |
$2.7M |
$36.1M |
| Feb 2028 |
$3.9M |
$1.4M |
$2.5M |
$33.4M |
| Jan 2028 |
$4.5M |
$1.4M |
$3.1M |
$30.9M |